Dura Tek, Inc (8098) fair value: what the stock is really worth
As of Sep 24, 2026: fair value of Dura Tek, Inc TWD 217, price TWD 440, upside -50.7%, quality 65 out of 100. Calculated from audited financials with 26 valuation models and 37 quality factors, updated daily.
Watch Dura Tek, Inc for free, get notified when fair value or trend changes. Plus fair value for all 35,000+ stocks, 14 days of Pro free, no card.Watch for freePro now: $1 first month
69 individual criteria per stock, every one traceableSee the method →
Price vs Fair Value
White line = price, green steps = our fair value per fiscal year, dashed = 300-day average. As of Sep 24, 2026.
How to read this chart
60‑month range 6.29 TWD – 439.50 TWD · fair‑value band 137.33 TWD – 336.76 TWD · the 439.50 TWD price screens above the 216.72 TWD fair value. Green steps = our fair value per fiscal year (point-in-time, no hindsight). Dashed = 300-day average. As of Sep 24, 2026.
Follow Dura Tek in your weekly email
Every Wednesday you see whether Dura Tek is on track or worth a review, plus price against fair value. Free, up to 3 stocks.
We send you a confirmation link. Unsubscribe with one click.
Dura Tek, Inc. manufactures semiconductor equipment components and inspection equipment. It offers retaining rings, CVD Shower Plates, Conditioners, Susceptor, and CVD Heater.
Show more
Dura Tek, Inc. manufactures semiconductor equipment components and inspection equipment. It offers retaining rings, CVD Shower Plates, Conditioners, Susceptor, and CVD Heater. The company also engages in research and development of manufacturing technology, as well as design and develop of simulation testing machines for various components; research and development, production, and sale of subsystem equipment and monocrystalline silicon products; and provision of semiconductor equipment refurbishment services. Dura Tek, Inc. was founded in 1994 and is based in Tainan City, Taiwan.
Stock analysis
Dura Tek, Inc (8098) currently trades at 439.50 TWD, while our model-based Fair Value estimate is 216.72 TWD, implying the stock looks roughly 102.8% overvalued today.
Show more
Valuation
Bull case: the DCF Models group reads highest at a median of 289.92 TWD per share, and 1 of the 11 models we run sit above the 439.50 TWD price.
Bear case: the Asset-Based group reads lowest at 57.60 TWD, and 10 of the 11 models stay below the price. Evidence for this calculation is high.
Scenario range: 137.33 TWD (bear) to 336.76 TWD (bull), the price of 439.50 TWD sits above it. Bear and bull are the same models on cautious and optimistic assumptions, a range, not a price target.
Quality & growth
The Quality Score stands at 65/100 (solid quality), in the Technology sector.
Healthy Growth: Revenue growth appears healthy and is supported by profitability and cash-flow quality.
Dura Tek, Inc reported revenue of 610M TWD in FY2025 versus 391M TWD in FY2021, a compound +11.7%/yr. Reported net income was 187M TWD in FY2025, compounding +22.2%/yr from FY2021.
Key figures
Market cap 5.6B TWD (≈ $175M) · P/E ratio 29.8 · P/S ratio 9.13 · EPS (TTM) 14.73 TWD · Dividend yield 2.0% · Net margin 30.6% · Return on equity 17.8% · Return on assets (EBIT) 16.3%.
Competitive moat
Our AI-assisted moat analysis scores the competitive advantage at 58 out of 100 (low confidence).
What moves the price
The share trades at its 52-week high and 122% above its 52-week low, currently above its 200-day average.
For context, the median of 10 Technology peers we cover trades at −34% fair-value upside, at −51%, 8098 screens richer than that median.
Fair Value models
Bear 137.33 TWDFair Value 216.72 TWDBull 336.76 TWD
Model ⓘEach model values the company its own way (discounted cash flow, earnings, assets, dividends). The fair value above is their evidence-weighted blend, not the output of a single model. Based on fiscal year 2025 figures (about 9 months old). Earnings retained since then (4.21 TWD per share) are deliberately not added.Bear ⓘBear = the cautious scenario: the same model computed with conservative anchors (lower growth, margins and valuation multiples). Together with Bull it frames a plausible valuation range, not a price target.BaseBull ⓘBull = the optimistic scenario: the same model computed with favourable anchors (higher growth, margins and valuation multiples). Together with Bear it frames a plausible valuation range, not a price target.Evidence ⓘEvidence = how well-backed THIS model's estimate is for this stock (0–100): how complete and reliable its input data are, and how well the model fits the company. The final Fair Value is an evidence-weighted blend, so better-evidenced models count more. Green ≥70, amber 50–69, grey below 50.
Growth Quality ⓘGrowth is valuable only when reinvestment earns attractive returns (Aswath Damodaran): sustainable growth depends on return on capital, reinvestment and efficiency. Basis: total company revenue over the periods shown on the cards (3Y/5Y/all years), not per share, so a merger can show up as a growth jump; per-share earnings growth is in the value-creation card.82/100
Revenue growth appears healthy and is supported by profitability and cash-flow quality.
Revenue growth 1 year
+21.6%
Revenue growth 3 years ⓘMeasures the company's TOTAL revenue from reported annual statements: compound average growth per year (CAGR) from the fiscal year 3, 5 or N years back to the most recent comparable fiscal year. Not per share: buybacks do not change this number, and a merger can appear as a growth jump. Per-share growth (which does include buybacks) is in the value-creation card.
+6.4%
’21
’22
’23
’24
’25
What shareholders gained per year (last 5 years), in TWD ⓘWhat the business itself delivers per year: earnings growth per share plus the dividend yield. This is what you get IF the market keeps valuing the stock the same way: it contains no assumption about the market changing its mind. Computed per share, so buybacks count and a merger does not pass as growth. For a company that pays no dividend it is pure earnings growth per share. Period: earnings growth per share as CAGR over the last 5 reported fiscal years (annual statements), plus the current dividend yield. The start value is the median of the three years around the start, so a single crisis year (a pandemic or a write-down) does not distort the rate. Measured in TWD: this currency has depreciated against the euro and dollar over the long run, so part of the nominal rate is currency erosion that never reaches a EUR/USD investor.
+30.5%
Earnings growth per share plus dividend.
Earnings per share, growth per year+28.5%
Dividend (yield on the price)2.0%
Profit margin 2021 to 2025 ⓘOperating margin then vs now, from reported annual statements. A falling margin after a boom year is the classic peak-earnings signal: the growth rate then leans on an inflated base.29% → 39%
Growth Forecast
A lot of optimism in the price
The price assumes more growth than the company has delivered so far.
What the price assumes ⓘThis turns our valuation around: instead of asking what the share is worth, it asks what growth the current price requires. It uses the cash the company keeps after all spending (free cash flow), the same discount rate as our models, five years of growth, then slowing evenly to 2 % a year by year ten. Compared with the analysts' sales forecasts extended to the same five years (at least three analysts, for context only, it does not enter the Fair Value): within 3 percentage points counts as "in line" (amber), below that little optimism (green), above that a lot of optimism (red).
+24.0%
Yearly growth needed for the next five years to justify today's price.
What forecasts expect
n/a
No analyst forecast available.
After inflation (Taiwan: IMF forecast 1.6% a year to 2030, 1.5% from 2016 to 2025) that is about +22.1% a year for the price.
Price, fair value, quality and upside side by side.
Free, no sign-up
Peer GroupⓘHow this stock ranks against its industry: the green marker is this stock, the band is the typical 25–75% peer range, and the tick is the median.Semiconductor Equipment & Materials · 219 stocks
For bloggers, editors and developers: paste this into your site or blog (a “Custom HTML” block in WordPress), it shows the current fair value and links back here. Free, plain HTML, and welcome. Full data streams (CSV/JSON) at /developers.
Is Dura Tek, Inc (8098) overvalued or undervalued?
As of Sep 24, 2026, our model estimates a fair value of 216.72 TWD versus a price of 439.50 TWD, about −51% upside (overvalued).
What is the fair value of 8098?
Our model-based fair value for Dura Tek, Inc is 216.72 TWD (as of Sep 24, 2026), built from audited fundamentals. The current price: 439.50 TWD.
What is the quality score of 8098?
Dura Tek, Inc has a Quality Score of 65/100. It measures business quality (profitability, growth, cash flow, balance-sheet strength, investment discipline, share issuance). Market factors such as price momentum and volatility do not enter the number; they are shown separately in the detail view.
What is the price target for Dura Tek, Inc (8098)?
Our model-based price target is the fair value of 216.72 TWD (as of Sep 24, 2026) from 11 valuation models. Cautious scenario 137.33 TWD, optimistic scenario 336.76 TWD. It is a calculation from audited fundamentals, not an analyst target.
What is the Dura Tek, Inc stock forecast for 2026?
Our models put fair value at 216.72 TWD, about −51% upside versus a price of 439.50 TWD (overvalued). Cautious scenario 137.33 TWD, optimistic scenario 336.76 TWD. The calculation is refreshed regularly with new filings.
What is the revenue of Dura Tek, Inc (8098)?
Dura Tek, Inc reported trailing-twelve-month revenue of about 610M TWD (latest available figure, as of Sep 24, 2026).
Does Dura Tek, Inc pay a dividend?
Dura Tek, Inc currently shows a dividend yield of about 2.05% relative to its recent price (as of Sep 24, 2026).
What growth is priced into Dura Tek, Inc (8098)?
For today's price to be fair in a discounted-cash-flow model, Dura Tek, Inc would have to grow free cash flow by +24.0 % per year for five years (discount rate 13.3 %, then slowing evenly to 2 % perpetual growth by year ten). Over the last 4 years revenue grew +11.7 % per year. As of Sep 24, 2026.
What discount rate (WACC) does the fair value of 8098 use?
Our models discount Dura Tek, Inc at 13.3 %: a base by market capitalisation (micro), country premium for Taiwan. The same rate applies in all 26 models.
What is a reverse DCF?
A reverse DCF turns the usual calculation around. Instead of deriving a value from assumptions, it takes today's price as given and asks: what free-cash-flow growth would a company have to deliver for exactly this price to be fair? The result is not a forecast but the expectation already priced in. For Dura Tek, Inc that is +24.0 % per year a year over ten years, using the same discount rate (13.3 %) and the same formula as our fair value.
How much growth has Dura Tek, Inc (8098) delivered so far?
Over the past 4 years revenue at Dura Tek, Inc grew +11.7 % a year. The price currently implies +24.0 % per year free-cash-flow growth a year. Comparing the two shows how much confidence is in the price: if it demands more than has been delivered, the business has to accelerate for the maths to work.
How fast is the sector of Dura Tek, Inc (8098) growing?
The median revenue growth in the sector is +3.3 % a year. That is the yardstick for the growth priced into Dura Tek, Inc (+24.0 % per year a year): it shows whether the expectation is within the usual range or beyond it.
What is the free cash flow yield of Dura Tek, Inc (8098)?
The free-cash-flow yield on the price is 3.30 %: that much free cash flow Dura Tek, Inc produces per unit of market value. When it exceeds the discount rate of our models (13.3 %), the business already earns more than its cost of capital demands, and the price needs little additional growth.
What is the intrinsic value of Dura Tek, Inc (8098)?
Intrinsic value and fair value mean the same thing: what the business is worth on its numbers, independent of the share price. For Dura Tek, Inc it is 216.72 TWD per share (as of Sep 24, 2026), against a price of 439.50 TWD. It is the blended result of 11 valuation models (cash flow, earnings, asset, dividend).
Is Dura Tek, Inc stock overvalued or undervalued in 2026?
As of Sep 24, 2026, 8098 trades above its calculated fair value: price 439.50 TWD, fair value 216.72 TWD, a gap of about −51% (overvalued). The calculation is refreshed with each new quarterly report, so the verdict can change during the year.
Is fair value the same as the market price of 8098?
No. The price is what the market pays today (439.50 TWD); the fair value is what the company's own numbers justify (216.72 TWD). For Dura Tek, Inc the two are 222.78 TWD per share apart. That gap is exactly why we show both numbers side by side.
How much is Dura Tek, Inc worth?
The market values Dura Tek, Inc at about 5.6B TWD (market capitalisation, as of Sep 24, 2026). Per share that is 439.50 TWD; our models calculate a fair value of 216.72 TWD per share.
What do the bullish and bearish scenarios say about 8098?
Our models span a range for Dura Tek, Inc: cautious scenario 137.33 TWD, base 216.72 TWD, optimistic 336.76 TWD per share (as of Sep 24, 2026, price 439.50 TWD). The range comes from different growth and margin assumptions, not from analyst opinions.
What is the P/E ratio of 8098?
Dura Tek, Inc trades at a price-to-earnings ratio of 29.8 (as of Sep 24, 2026). A P/E on its own says little: it compares the price with ONE year of profit, while our fair value of 216.72 TWD is built from several models across several years. Other multiples: P/B 4.8, P/S 8.6, EV/EBITDA 19.4.
How solid is the balance sheet of Dura Tek, Inc (8098)?
Balance-sheet figures for Dura Tek, Inc (as of Sep 24, 2026): return on equity 17.8%. They feed the Quality Score of 65/100, which measures business quality independently of the share price.
How far is 8098 from its 52-week high?
Dura Tek, Inc trades at 439.50 TWD, at its 52-week high of 439.50 TWD and 122% above the low of 198.17 TWD (as of Sep 24, 2026). Distance from the high says nothing about value: that is what the fair value of 216.72 TWD is for.
Which stocks are comparable to Dura Tek, Inc?
From the same area (Technology) we also value ASML Holding, Applied Materials, Inc, Lam Research Corporation, KLA Corporation, among others. Each of them has its own fair-value calculation on this site using the same models, so the comparison is like for like.
Is Dura Tek, Inc stock attractive at the current price?
The data as of Sep 24, 2026: price 439.50 TWD, calculated fair value 216.72 TWD (−51%), Quality Score 65/100, from 11 models. Whether that fits your horizon and risk tolerance is your call. We provide the calculation, not investment advice.
How is the fair value of 8098 calculated?
We run Dura Tek, Inc through 11 models from four families: discounted cash flow, earnings models, asset and balance-sheet models, and dividend models. Every model gets the same audited fundamentals; the result is the weighted average of 216.72 TWD, with the spread shown as a cautious and an optimistic scenario.
Is it still worth investing in stocks now?
The global stock market currently sits 13.0 % above its aggregate fair value. Dura Tek, Inc itself currently trades above fair value. An expensive market is no reason to stay out and no reason to buy everything at once: keep a broad savings plan running, buy single stocks only with money you can do without, and hold part of your money liquid while the market is high. The full picture including sectors is on is it worth investing now.
What is the share price of Dura Tek, Inc (8098)?
The closing price on Sep 24, 2026 was 439.50 TWD. Our model-based fair value is 216.72 TWD, about −51% upside (overvalued). We carry closing prices from our data provider, not a live tick.
What should I pay attention to with Dura Tek, Inc right now?
The price sits above even our optimistic bull case (336.76 TWD). The favourable scenario is already priced in. Solid but not exceptional quality (65/100) and above fair value, neither a clear bargain nor a standout compounder. A fairly wide model range (137.33 TWD to 336.76 TWD) leaves room in how you read the outcome.
Key figures of Dura Tek, Inc
How large is the market capitalisation of Dura Tek, Inc (8098)?
The market capitalisation of Dura Tek, Inc is 5.6B TWD (≈ $175M). The stock-market value of the whole company: share price times number of shares. It is what the market asks for the entire business today.
What is the P/S ratio of Dura Tek, Inc (8098)?
The price-to-sales ratio of Dura Tek, Inc is 9.13 (P/E × margin). Price to sales: market value relative to yearly revenue. Useful when profit is thin or distorted.
What are the earnings per share of Dura Tek, Inc (8098)?
Earnings per share at Dura Tek, Inc are 14.73 TWD (price ÷ EPS = P/E 29.8). Earnings per share over the last twelve months: total profit spread across every single share.
What is the dividend yield of Dura Tek, Inc (8098)?
The dividend yield of Dura Tek, Inc is 2.0% (payout 61.1%). Yearly dividend relative to the share price. 3% pays 3 per 100 invested. Below: how much of profit is used for it.
What is the net margin of Dura Tek, Inc (8098)?
The net margin of Dura Tek, Inc is 30.6% (fiscal year 2025). How much of every unit of revenue ends up as profit. 10% means 10 cents of profit per dollar of sales.
What is the return on equity of Dura Tek, Inc (8098)?
The return on equity (ROE) of Dura Tek, Inc is 17.8% (last twelve months). Profit relative to shareholders' equity, how efficiently the company works with its owners' money.
What is the EBIT return on assets of Dura Tek, Inc (8098)?
On an EBIT basis the return on assets of Dura Tek, Inc is 16.3% (avg 5y). Operating profit (EBIT) relative to everything the company owns, as a multi-year average. It describes the business model rather than one good or bad year.
What is the operating margin of Dura Tek, Inc (8098)?
The operating margin of Dura Tek, Inc is 38.7% (last twelve months). Profit from the core business (before interest and taxes) relative to revenue.
How fast is revenue growing at Dura Tek, Inc (8098)?
Revenue at Dura Tek, Inc is growing −7.5% versus a year earlier (3y avg +6.4%). How much revenue grew versus a year earlier (YoY). The 3-year average next to it puts the single year in context.
How fast are earnings growing at Dura Tek, Inc (8098)?
Earnings per share at Dura Tek, Inc are growing −17.0% versus a year earlier. How much earnings per share grew versus a year earlier.
How much net cash does Dura Tek, Inc (8098) hold?
Dura Tek, Inc holds more cash than debt, 464M TWD net (fiscal year 2024). The company holds more cash than debt, a safety cushion.
Free · no account needed
Watch Dura Tek, Inc in the live analysis
One click puts Dura Tek, Inc on your watchlist: fair value and trend at a glance, plus comparison, the diversification check and the 35,000+ stock screener. You can also try 14 days of Pro there, no card.
